Real Estate / Real Estate - DevelopmentHKSE
$0.10
+0.00 (+0.00%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 4.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
17/100
F
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$561M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-10.0%
↓Gross Margin
7.3%
↓Debt/Equity
0.76
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-1.7%
FCF CAGR
—
FCF margin
-3.5%
FCF / Net income
0.34x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $8.77B · net income $-891.6M · FCF $-304.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $8.77B | $8.77B | $13.93B | $14.49B | $9.25B |
| Net Income | $-891.6M | $-891.6M | $19.9M | $479.4M | $186.7M |
| EBITDA | $-260.4M | $-260.4M | $1.54B | $744.0M | $1.64B |
| EPS | -0.16 | -0.16 | 0.00 | 0.09 | 0.03 |
| Gross Margin | 7.3% | 7.3% | 16.4% | 10.5% | 26.7% |
| Operating Margin | 0.2% | 0.2% | 11.5% | 4.1% | 16.8% |
| Net Margin | -10.2% | -10.2% | 0.1% | 3.3% | 2.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.76 | 0.76 | 0.64 | 0.84 | 1.58 |
| Current Ratio | 1.49 | 1.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-304.7M | $-304.7M | $2.48B | $2.71B | $414.1M |
| Returns | |||||
| ROE | -10.0% | -10.0% | 0.2% | 4.7% | 2.0% |
| Valuation | |||||
| P/E | — | — | 27.50 | 1.25 | 7.88 |
| EV/EBITDA | — | — | 3.49 | 11.35 | 8.19 |
| P/B | 0.06 | 0.06 | 0.06 | 0.06 | 0.15 |
| Growth & Yield | |||||
| Revenue Growth | -37.0% | -37.0% | -3.9% | 56.6% | — |
| EPS Growth | -4050.0% | -4050.0% | -95.3% | 157.6% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-5.7%
Start / end P/E
n/dx → n/dx
EPS bridge
0.00 → -0.16
Residual
-5.7%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.